R-INVEST A/S
CVR number: 34536228
Livøvej 9 A, 8800 Viborg
merethe@printfactory.dk
tel: 87255360
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 384.18 | -61.29 | -95.89 | -93.16 | 85.91 |
| Other operating expenses | -30.00 | ||||
| Total depreciation | -25.16 | -14.55 | |||
| EBIT | - 409.35 | -75.84 | - 125.90 | -93.16 | 85.91 |
| Other financial income | 432.49 | 424.46 | 278.83 | 167.31 | 116.14 |
| Other financial expenses | -49.66 | -87.75 | -38.52 | -50.37 | -74.14 |
| Net income from associates (fin.) | 1 019.39 | -8 914.47 | 1 023.92 | 1 856.53 | 1 567.71 |
| Pre-tax profit | 992.87 | -8 653.61 | 1 138.33 | 1 880.31 | 1 695.61 |
| Income taxes | 5.82 | -57.38 | -25.17 | -5.24 | -28.13 |
| Net earnings | 998.70 | -8 710.99 | 1 113.16 | 1 875.07 | 1 667.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 194.60 | ||||
| Tangible assets total | 194.60 | ||||
| Holdings in group member companies | 13 958.54 | 5 920.76 | 6 944.68 | 8 801.21 | 10 368.92 |
| Investments total | 13 958.54 | 5 920.76 | 6 944.68 | 8 801.21 | 10 368.92 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 49.55 | 219.15 | 167.82 | 21.92 | 13.02 |
| Current amounts owed by group member comp. | 4 507.30 | 3 794.20 | 3 129.09 | 3 569.67 | 3 264.99 |
| Current other receivables | 6 837.14 | 6 854.46 | 6 810.58 | 1 200.64 | 22.28 |
| Current deferred tax assets | 46.20 | 46.87 | |||
| Short term receivables total | 11 440.19 | 10 867.81 | 10 107.49 | 4 792.22 | 3 347.16 |
| Cash and bank deposits | 123.24 | 469.19 | 861.15 | 69.51 | 56.55 |
| Cash and cash equivalents | 123.24 | 469.19 | 861.15 | 69.51 | 56.55 |
| Balance sheet total (assets) | 25 716.57 | 17 257.75 | 17 913.32 | 13 662.95 | 13 772.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 019.00 | 1 019.00 | 1 019.00 | 1 019.00 | 1 019.00 |
| Shares repurchased | 1 000.00 | 6 000.00 | 2 400.00 | ||
| Retained earnings | 21 498.96 | 22 497.66 | 7 786.66 | 6 499.82 | 8 374.89 |
| Profit of the financial year | 998.70 | -8 710.99 | 1 113.16 | 1 875.07 | 1 667.48 |
| Shareholders equity total | 24 516.66 | 14 805.66 | 15 918.82 | 11 793.89 | 11 061.37 |
| Non-current liabilities total | |||||
| Current trade creditors | 36.13 | 97.50 | 92.50 | 79.74 | 85.36 |
| Current owed to group member | 1 086.69 | 1 582.77 | 1 816.83 | 1 724.09 | 1 374.24 |
| Short-term deferred tax liabilities | 33.66 | 25.17 | 5.23 | ||
| Other non-interest bearing current liabilities | 77.10 | 738.16 | 60.00 | 60.00 | 1 251.67 |
| Current liabilities total | 1 199.91 | 2 452.09 | 1 994.50 | 1 869.06 | 2 711.26 |
| Balance sheet total (liabilities) | 25 716.57 | 17 257.75 | 17 913.32 | 13 662.95 | 13 772.63 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.